Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD
OTCMKTS:EOGSF USD

Description

Emerald Resources are a gold focused junior near-term producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$189.96M which is a rise of roughly 138% over the last ten months. As of 08/25/2019 they have ~A$86M debt and ~A$11.72M cash. They have 492M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/25/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $79.98M $189.96M 03/25/2020 $109.98M
Total Assets: $33.80M $34.47M 08/25/2019 $0.67M
Total Liabilities: $87.88M $89.63M 08/25/2019 $1.75M
Current Assets: $11.49M $11.72M 08/25/2019 $0.23M
Current Liabilities: $0.54M $0.55M 08/25/2019 $0.01M
Total Debt: $84.50M $86.18M 08/25/2019 $1.68M
Cash: $11.49M $11.72M 08/25/2019 $0.23M
Enterprise Value: $152.99M $264.42M 05/19/1978 $111.43M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 08/25/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/25/2019 0.00%
Misc 08/25/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 3,048,452,000 492,000,000 03/25/2020 -2,556,452,000
Shares (FD): 3,113,452,000 492,000,000 03/25/2020 -2,621,452,000
Insider Ownership: n/a 30% 03/25/2020 30%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/25/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/25/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/25/2019 0
Initial CapEx (Outstanding): $90.00M
112.53% of Mkt.Cap
$90.00M
47.38% of Mkt.Cap
08/25/2019 $0.00M
Funding Option: n/a n/a 08/25/2019 n/a
Documentation: none FS 03/25/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/25/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.90M 0.90M 08/25/2019 0.00M
Measured & Indicated: 1.00M 1.00M 08/25/2019 0.00M
Inferred: 0.10M 0.10M 08/25/2019 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.77M 0.77M 08/25/2019 0.00M
Measured & Indicated: 0.83M 0.83M 08/25/2019 0.00M
Inferred: 0.04M 0.04M 08/25/2019 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/25/2019 $0.00
Extra Operating Cost: n/a n/a 08/25/2019 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/25/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/25/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/25/2019 0.00M
Annual Production: 90,000oz. 90,000oz. 08/25/2019 0oz.
Cash Cost: $700 $700 08/25/2019 $0
Extra Operating Cost: $400 $400 08/25/2019 $0
SILVER 08/25/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 08/25/2019 0.00M
Measured & Indicated: n/a n/a 08/25/2019 0.00M
Inferred: n/a n/a 08/25/2019 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/25/2019 0.00M
Measured & Indicated: n/a n/a 08/25/2019 0.00M
Inferred: n/a n/a 08/25/2019 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/25/2019 $0.00
Extra Operating Cost: n/a n/a 08/25/2019 $0.00
Average Grade: n/a n/a 08/25/2019 n/a
Recovery Rate: n/a n/a 08/25/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/25/2019 0.00M
Annual Production: n/a n/a 08/25/2019 n/a
Cash Cost: n/a n/a 08/25/2019 n/a
Extra Operating Cost: n/a n/a 08/25/2019 n/a

Property

Last Analysis Data  (08/25/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  

Profitability (by resource)

Proven &
Probable
08/25/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.89M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.41M
Maximum Profit (Gold): $228.44M $356.75M n/a $128.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $228.44M $356.75M n/a $128.31M
Max Profit / Current MCap: 2.856 1.878 n/a -0.978
Max Profit Per Share (Gold): $0.07 $0.73 n/a $0.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.73 n/a $0.65
Total Free Profit Per Share: $0.04 $0.17 n/a $0.13
FD Mkt. Cap / Gold Eq.: $104.55 $248.31 n/a $143.76
FD Mkt. Cap / Silver Eq.: $1.19 $2.52 n/a $1.32
FD Mkt. Cap / Per Metal
as % Spot Price:
6.85% 14.06% n/a 7.21%
Measured &
Indicated
08/25/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.99M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.15M
Maximum Profit (Gold): $248.75M $388.46M n/a $139.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $248.75M $388.46M n/a $139.71M
Max Profit / Current MCap: 3.110 2.045 n/a -1.065
Max Profit Per Share (Gold): $0.08 $0.79 n/a $0.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.79 n/a $0.71
Total Free Profit Per Share: $0.04 $0.23 n/a $0.19
FD Mkt. Cap / Gold Eq.: $96.01 $228.04 n/a $132.03
FD Mkt. Cap / Silver Eq.: $1.09 $2.31 n/a $1.22
FD Mkt. Cap / Per Metal
as % Spot Price:
6.29% 12.91% n/a 6.62%

Reserves &
Resources
08/25/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 12.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.62M
Maximum Profit (Gold): $261.44M $408.28M n/a $146.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $261.44M $408.28M n/a $146.84M
Max Profit / Current MCap: 3.269 2.149 n/a -1.120
Max Profit Per Share (Gold): $0.08 $0.83 n/a $0.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.83 n/a $0.75
Total Free Profit Per Share: $0.05 $0.27 n/a $0.22
FD Mkt. Cap / Gold Eq.: $91.35 $216.97 n/a $125.62
FD Mkt. Cap / Silver Eq.: $1.04 $2.20 n/a $1.16
FD Mkt. Cap / Per Metal
as % Spot Price:
5.98% 12.28% n/a 6.30%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.